Employees: 51 (2023.0)Legal category: SCA (commandite par actions)Size: GECreation date: 1990-08-10 (35 years)Status: ActiveBusiness sector: Entreposage et stockage non frigorifiqueLocation: TOULOUSE (31100), Haute-Garonne
GXO LOGISTICS FRANCE : revenue, balance sheet and financial ratios
GXO LOGISTICS FRANCE is a French company
founded 35 years ago,
specialized in the sector Entreposage et stockage non frigorifique.
Based in TOULOUSE (31100),
this company of category GE
shows in 2024 a revenue of 504.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - GXO LOGISTICS FRANCE (SIREN 378992895)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
504 792 086 €
564 665 319 €
566 611 815 €
539 230 725 €
483 003 529 €
485 909 373 €
460 267 854 €
453 015 548 €
424 534 899 €
Net income
7 573 558 €
7 412 416 €
13 214 101 €
12 240 118 €
3 923 875 €
8 002 214 €
2 923 914 €
12 665 273 €
10 885 390 €
EBITDA
23 815 395 €
21 496 032 €
37 002 644 €
33 085 061 €
23 055 212 €
26 019 097 €
5 829 595 €
9 437 864 €
5 115 525 €
Net margin
1.5%
1.3%
2.3%
2.3%
0.8%
1.6%
0.6%
2.8%
2.6%
Revenue and income statement
In 2024, GXO LOGISTICS FRANCE achieves revenue of 504.8 M€. Revenue is growing positively over 9 years (CAGR: +2.2%). Significant drop of -11% vs 2023. After deducting consumption (1.0 M€), gross margin stands at 503.8 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 23.8 M€, representing 4.7% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 7.6 M€, i.e. 1.5% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
504 792 086 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
503 770 477 €
EBITDA (2024)
?
Gross Operating Surplus (EBITDA)
Definition
Resources generated by current operations, before depreciation and financial expenses.
Formula
Value added - Personnel expenses - Taxes
Interpretation
Positive = profitable activity
23 815 395 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
9 371 801 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
7 573 558 €
EBITDA margin (2024)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
4.7%
Loading income statement...
Income statement
Item
Amount
% Revenue
Change
The detailed income statement is not available for this company (simplified accounts or confidential data).
Chart evolution
Show :
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Assets
Loading data...
Item
Gross
Deprec.
Net
%
Change
Assets balance sheet data not available for this company
Liabilities
Loading data...
Item
Year
%
Change
Liabilities balance sheet data not available for this company
Solvency and debt ratios
The debt ratio (= Financial debt / Equity x 100) stands at 0%. This very low level reflects a solid financial structure, offering significant room for future investments or acquisitions. Financial autonomy (= Equity / Total assets x 100) reaches 45%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.0 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 4.0% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
Debt ratio (2024)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
0.313%
Financial autonomy (2024)
?
Financial autonomy
Definition
Share of equity in the company's total financing.
Formula
(Equity / Total assets) x 100
Interpretation
> 30% : Good autonomy 20-30% : Average < 20% : Low
45.457%
Cash flow / Revenue (2024)
?
Cash flow / Revenue
Definition
Self-financing capacity relative to revenue.
Formula
(CAF / CA) x 100
Interpretation
The higher the ratio, the more cash the company generates
3.988%
Repayment capacity (2024)
?
Repayment capacity
Definition
Number of years needed to repay debts with cash flow.
Formula
Financial debt / Cash flow
Interpretation
< 3 years : Excellent 3-5 years : Fair > 5 years : Warning
0.019
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution GXO LOGISTICS FRANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
8.695
5.042
2.929
1.686
20.486
0.0
0.194
0.31
0.313
Financial autonomy
28.653
28.497
25.18
26.475
28.503
32.161
37.591
41.521
45.457
Repayment capacity
0.456
0.2
0.11
0.06
1.066
0.0
0.007
0.02
0.019
Cash flow / Revenue
3.696%
4.5%
4.032%
4.5%
3.257%
4.366%
5.285%
3.091%
3.988%
Sector positioning
Debt ratio
0.312024
2022
2023
2024
Q1: 0.0
Med: 11.12
Q3: 67.77
Good
In 2024, the debt ratio of GXO LOGISTICS FRANCE (0.31) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
45.46%2024
2022
2023
2024
Q1: 9.65%
Med: 34.88%
Q3: 62.0%
Good+6 pts over 3 years
In 2024, the financial autonomy of GXO LOGISTICS FRANCE (45.5%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
0.02 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.09 years
Q3: 1.78 years
Good
In 2024, the repayment capacity of GXO LOGISTICS FRANCE (0.02) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 141.22. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 2.0x. Coverage is limited: any activity downturn would jeopardize interest payments.
Liquidity ratio (2024)
?
Liquidity ratio
Definition
Ability to meet short-term debts with current assets.
Formula
Current assets / Current liabilities
Interpretation
> 1.5 : Very good 1-1.5 : Fair < 1 : Liquidity risk
141.217
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Formula
EBIT / Interest expenses
Interpretation
> 3 : Comfortable 1.5-3 : Acceptable < 1.5 : Risk
1.993
Liquidity indicators evolution GXO LOGISTICS FRANCE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
105.0
98.765
93.32
99.345
113.94
111.004
119.828
130.782
141.217
Interest coverage
30.527
12.703
32.091
10.742
19.55
1.646
1.715
2.307
1.993
Sector positioning
Liquidity ratio
141.222024
2022
2023
2024
Q1: 105.43
Med: 164.12
Q3: 324.56
Average+11 pts over 3 years
In 2024, the liquidity ratio of GXO LOGISTICS FRANCE (141.22) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
1.99x2024
2022
2023
2024
Q1: 0.0x
Med: 0.42x
Q3: 6.22x
Good-6 pts over 3 years
In 2024, the interest coverage of GXO LOGISTICS FRANCE (2.0x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 40 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 57 days. Favorable situation: supplier credit is longer than customer credit by 17 days. Inventory turnover is 3 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 54 days of revenue, i.e. 75.1 M€ to permanently finance.
Operating WCR (2024)
?
Operating WCR
Definition
Financing requirement generated by the operating cycle (inventory + receivables - trade payables).
Formula
Inventory + Customer receivables - Trade payables
Interpretation
Negative = cash released Positive = financing needed
75 123 158 €
Customer credit (2024)
?
Customer credit (days)
Definition
Average payment term granted to customers.
Formula
(Customer receivables / Revenue incl. VAT) x 360
Interpretation
< 45j : Good 45-60j : Average > 60j : Long
40 j
Supplier credit (2024)
?
Supplier credit (days)
Definition
Average payment term obtained from suppliers.
Formula
(Trade payables / Purchases incl. VAT) x 360
Interpretation
The longer the term, the better for cash flow
57 j
Inventory turnover (2024)
?
Inventory turnover (days)
Definition
Average storage duration for goods or materials.
Formula
(Inventory / Cost of goods) x 360
Interpretation
The lower the ratio, the faster the turnover
3 j
WCR in days of revenue (2024)
?
WCR in days of revenue
Definition
Expresses working capital requirement in days of revenue.
Formula
(Operating WCR / Revenue) x 360
Interpretation
The fewer days, the better the working capital management
54 j
WCR and payment terms evolution GXO LOGISTICS FRANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
69 678 913 €
67 349 822 €
46 675 763 €
56 870 833 €
82 463 193 €
92 925 631 €
95 298 441 €
72 418 327 €
75 123 158 €
Inventory turnover (days)
2
2
3
3
3
3
3
3
3
Customer payment term (days)
60
56
42
47
36
12
47
43
40
Supplier payment term (days)
83
87
75
64
64
71
68
59
57
Positioning of GXO LOGISTICS FRANCE in its sector
Comparison with sector Entreposage et stockage non frigorifique
Valuation estimate
Based on 77 transactions of similar company sales
(all years),
the value of GXO LOGISTICS FRANCE is estimated at
35 682 747 €
(range 20 095 016€ - 87 464 818€).
With an EBITDA of 23 815 395€, the sector multiple of 1.0x is applied.
The price/revenue ratio is 0.14x
(conservative valuation).
This multiples method compares the actual sale price of similar companies to their financial indicators (Revenue, EBITDA, Net Income). It provides a market-based indicative estimate. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2024
77 tx
20095k€35682k€87464k€
35 682 747 €Range: 20 095 016€ - 87 464 818€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
23 815 395 €×1.0x
Estimation24 206 005 €
10 698 391€ - 57 209 663€
Revenue Multiple30%
504 792 086 €×0.14x
Estimation72 569 956 €
46 960 085€ - 173 629 613€
Net Income Multiple20%
7 573 558 €×1.2x
Estimation9 043 788 €
3 288 976€ - 33 855 517€
How is this estimate calculated?
This estimate is based on the analysis of 77 actual transactions of similar company sales (same NAF code) registered with BODACC between 2016 and 2025.
EBITDA Multiple: Preferred method for profitable SMEs. EBITDA reflects the ability to generate cash.
Revenue Multiple: Used for growing companies or those with low profitability. Reflects commercial potential.
Net Income Multiple: Relevant for mature companies with stable results.
This estimate is provided for information purposes only. A precise valuation requires in-depth analysis (assets, liabilities, prospects, market...).
Similar companies (Entreposage et stockage non frigorifique)
Compare GXO LOGISTICS FRANCE with other companies in the same sector:
Frequently asked questions about GXO LOGISTICS FRANCE
What is the revenue of GXO LOGISTICS FRANCE ?
The revenue of GXO LOGISTICS FRANCE in 2024 is 504.8 M€.
Is GXO LOGISTICS FRANCE profitable?
Yes, GXO LOGISTICS FRANCE generated a net profit of 7.6 M€ in 2024.
Where is the headquarters of GXO LOGISTICS FRANCE ?
The headquarters of GXO LOGISTICS FRANCE is located in TOULOUSE (31100), in the department Haute-Garonne.
Where to find the tax return of GXO LOGISTICS FRANCE ?
The tax return of GXO LOGISTICS FRANCE is available on this page. Click on a year in the 'Data by year' section to view the account details (assets, liabilities, income statement). Data comes from INPI (National Institute of Industrial Property).
In which sector does GXO LOGISTICS FRANCE operate?
GXO LOGISTICS FRANCE operates in the sector Entreposage et stockage non frigorifique (NAF code 52.10B). See the 'Sector positioning' section above to compare the company with its competitors.
Item evolution
Rotate your phone to landscape mode to view the chart